Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.38% first-year return on $73,104 initial cash invested.
-12.38%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$1,601
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $2,355 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,601
Total Expenses
$2,355
Mortgage P&I
81%
$1,302
Property Taxes
11%
$175
Home Insurance
7%
$110
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400